PBT
-24.68
-6.28
51.97
106.24
73.52
46.96
26.78
13.03
5.88
2.25
Adjustment
8.93
16.70
15.76
32.02
31.91
26.96
21.81
19.76
8.56
3.13
Changes in Working Capital
16.40
1.70
-57.08
-20.76
-16.03
4.44
-33.04
-19.14
-12.43
-1.02
Cash after chg. in Working capital
0.65
12.13
10.65
117.50
89.40
78.36
15.56
13.65
2.01
4.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-8.92
-22.89
-15.69
-9.46
0.00
0.00
0.00
-0.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00